Tencent Holdings Limited (TCEHY) Analyst Estimates Annual

Tencent Holdings Limited

TCEHY (OTC)

(%)

Financials
Tencent Holdings Limited Analyst Estimates Annual

Annual Quarterly

* (except for per share items) of USD

Period Ending:	2030 12-31	2029 12-31	2028 12-31	2027 12-31	2026 12-31	2025 12-31	2024 12-31	2023 12-31	2022 12-30	2021 12-30	2020 12-30	2019 12-30	2018 12-30	2017 12-30	2016 12-30	2015 12-30
Number of Analysts	11	11	10	20	18	25	24	2	1	1	1	1	1	1	1	1
Estimated Revenue
Low	1,069,569	1,055,100	963,645	875,070	818,105	743,547	629,449	598,752	530,262	543,375	462,925	357,999	289,091	234,977	147,636	96,966
Average	1,121,266	1,106,098	1,010,222	925,952	843,041	757,207	659,874	602,879	550,631	564,247	480,707	371,751	300,196	244,003	153,308	100,691
High	1,168,687	1,152,877	1,052,947	978,619	874,317	763,755	687,781	607,007	563,769	577,710	492,177	380,621	307,358	249,825	156,965	103,093
Estimated EBITDA
Low	416,463	410,829	375,219	340,730	318,550	289,519	245,092	233,139	206,471	211,576	180,251	139,396	112,565	91,494	57,486	37,756
Average	436,593	430,687	393,355	360,543	328,259	294,837	256,938	234,746	214,402	219,704	187,175	144,751	116,889	95,009	59,694	39,206
High	455,057	448,901	409,991	381,050	340,437	297,387	267,805	236,353	219,517	224,946	191,641	148,204	119,678	97,275	61,118	40,142
Estimated EBIT
Low	348,332	343,620	313,835	284,988	266,436	242,155	204,996	194,999	172,693	176,963	150,763	116,591	94,150	76,526	48,081	31,579
Average	365,168	360,228	329,004	301,560	274,557	246,603	214,904	196,343	179,327	183,761	156,554	121,070	97,766	79,466	49,928	32,792
High	380,612	375,463	342,918	318,712	284,743	248,736	223,993	197,687	183,605	188,146	160,290	123,959	100,099	81,362	51,120	33,575
Estimated Net Income
Low	0	396,393	340,240	305,545	280,923	255,299	209,615	143,042	103,488	129,427	109,050	80,161	68,692	58,961	36,974	26,416
Average	0	421,666	361,934	323,443	287,962	255,933	211,592	150,235	108,716	135,965	114,559	84,211	72,162	61,939	38,842	27,750
High	0	444,850	381,833	347,094	304,600	256,566	213,570	154,922	112,088	140,182	118,112	86,823	74,401	63,860	40,047	28,611
Estimated SGA Expenses
Low	243,937	240,637	219,779	199,577	186,586	169,581	143,559	136,558	120,937	123,928	105,579	81,649	65,933	53,591	33,671	22,115
Average	255,728	252,268	230,402	211,182	192,273	172,697	150,498	137,499	125,583	128,688	109,635	84,785	68,466	55,650	34,965	22,965
High	266,543	262,937	240,146	223,194	199,406	174,190	156,863	138,440	128,579	131,759	112,251	86,808	70,099	56,978	35,799	23,512
Estimated EPS
Low	0	42.88	36.81	33.05	30.39	27.62	22.68	15.2	11	13.76	11.59	8.52	7.3	6.27	3.93	2.81
Average	0	45.62	39.15	34.99	31.15	27.69	22.89	15.97	11.56	14.45	12.18	8.95	7.67	6.58	4.13	2.95
High	0	48.12	41.31	37.55	32.95	27.75	23.1	16.47	11.91	14.9	12.55	9.23	7.91	6.79	4.26	3.04

Market is Open

After-Hours Quote

Market is Open

After-Hours Quote

Tencent Holdings Limited Analyst Estimates Annual